[BERNAS] YoY TTM Result on 30-Jun-2005 [#2]

Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -11.73%
YoY- 33.25%
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 2,403,742 2,202,446 2,063,052 1,900,361 1,950,143 1,729,110 1,744,695 5.48%
PBT 52,880 163,599 167,142 139,821 109,315 -8,532 130,711 -13.98%
Tax -2,305 -36,558 -34,139 -39,542 -35,787 -19,230 -36,721 -36.93%
NP 50,575 127,041 133,003 100,279 73,528 -27,762 93,990 -9.80%
-
NP to SH 40,349 121,824 127,815 97,977 73,528 -27,762 93,990 -13.13%
-
Tax Rate 4.36% 22.35% 20.43% 28.28% 32.74% - 28.09% -
Total Cost 2,353,167 2,075,405 1,930,049 1,800,082 1,876,615 1,756,872 1,650,705 6.08%
-
Net Worth 3,081,045 996,806 470,135 804,054 680,074 605,629 594,865 31.50%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - 46,589 37,441 15,498 20,002 - 21,064 -
Div Payout % - 38.24% 29.29% 15.82% 27.20% - 22.41% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 3,081,045 996,806 470,135 804,054 680,074 605,629 594,865 31.50%
NOSH 1,446,499 461,484 470,135 464,771 444,493 442,065 297,432 30.13%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 2.10% 5.77% 6.45% 5.28% 3.77% -1.61% 5.39% -
ROE 1.31% 12.22% 27.19% 12.19% 10.81% -4.58% 15.80% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 166.18 477.25 438.82 408.88 438.73 391.14 586.58 -18.94%
EPS 2.79 26.40 27.19 21.08 16.54 -6.28 31.60 -33.24%
DPS 0.00 10.00 8.00 3.33 4.50 0.00 7.20 -
NAPS 2.13 2.16 1.00 1.73 1.53 1.37 2.00 1.05%
Adjusted Per Share Value based on latest NOSH - 464,771
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 511.11 468.31 438.67 404.08 414.66 367.67 370.98 5.48%
EPS 8.58 25.90 27.18 20.83 15.63 -5.90 19.99 -13.13%
DPS 0.00 9.91 7.96 3.30 4.25 0.00 4.48 -
NAPS 6.5513 2.1195 0.9997 1.7097 1.4461 1.2878 1.2649 31.50%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 1.59 2.22 1.56 1.28 1.33 1.15 2.22 -
P/RPS 0.96 0.47 0.36 0.31 0.30 0.29 0.38 16.68%
P/EPS 57.00 8.41 5.74 6.07 8.04 -18.31 7.03 41.69%
EY 1.75 11.89 17.43 16.47 12.44 -5.46 14.23 -29.45%
DY 0.00 4.50 5.13 2.61 3.38 0.00 3.24 -
P/NAPS 0.75 1.03 1.56 0.74 0.87 0.84 1.11 -6.31%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 27/08/08 24/08/07 18/08/06 25/08/05 25/08/04 29/08/03 30/08/02 -
Price 1.39 1.93 1.69 1.44 1.40 1.21 2.22 -
P/RPS 0.84 0.40 0.39 0.35 0.32 0.31 0.38 14.12%
P/EPS 49.83 7.31 6.22 6.83 8.46 -19.27 7.03 38.55%
EY 2.01 13.68 16.09 14.64 11.82 -5.19 14.23 -27.81%
DY 0.00 5.18 4.73 2.32 3.21 0.00 3.24 -
P/NAPS 0.65 0.89 1.69 0.83 0.92 0.88 1.11 -8.52%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment